Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
ASX:EMR
AUD
OTCMKTS:EOGSF
USD
Description
Emerald Resources are a gold focused junior near-term producer with one mine in development in Cambodia and one exploration property. They have approximately 1.1Moz. of gold in the reserves and resources category of which 1Moz. are in the measured and indicated category. They have a market capitalisation of ~A$328.5M which is a rise of roughly 43% over the last five months. As of 08/26/2020 they have ~A$124M debt and ~A$105.42M cash. They have 515M shares outstanding and trade on the Australian Stock Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
08/26/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$229.74M
$328.50M
08/26/2020
$98.76M
Total Assets:
$122.12M
$131.77M
08/26/2020
$9.65M
Total Liabilities:
$20.11M
$21.70M
08/26/2020
$1.59M
Current Assets:
$97.70M
$105.42M
08/26/2020
$7.72M
Current Liabilities:
$20.11M
$21.70M
08/26/2020
$1.59M
Total Debt:
$114.94M
$124.02M
08/26/2020
$9.08M
Cash:
$97.70M
$105.42M
08/26/2020
$7.72M
Enterprise Value:
$246.98M
$347.11M
12/31/1980
$100.13M
Cash Flow:
$0.00M
$0.00M
never
$0.00M
Cash Flow Multiple:
0.00
0.00
never
0.00
Net Debt to Cash Flow Ratio:
n/a
n/a
never
0.00
Finance within 1 year:
08/26/2020
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
08/26/2020
0.00%
Misc
08/26/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
514,771,000
514,771,000
08/26/2020
0
Shares (FD):
520,000,000
520,000,000
08/26/2020
0
Insider Ownership:
n/a
35%
08/26/2020
35%
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
01/01/2020
08/26/2020
n/a
Production (Gold Eq Oz.):
(guess) 0
(guess) 0
08/26/2020
0
Production (Silver Eq Oz.) :
(guess) 0
(guess) 0
08/26/2020
0
Initial CapEx (Outstanding):
$98.00M42.66% of Mkt.Cap
$98.00M29.83% of Mkt.Cap
08/26/2020
$0.00M
Funding Option:
n/a
n/a
08/26/2020
n/a
Documentation:
none
FS
08/26/2020
n/a
Value Adjustment:
100%
100%
never
0%
Resource Data
GOLD
08/26/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
0.90M
0.90M
08/26/2020
0.00M
Measured & Indicated:
1.00M
1.00M
08/26/2020
0.00M
Inferred:
0.10M
0.10M
08/26/2020
0.00M
Reserves & Resources:
1.10M
1.10M
never
0.00M
P L A U S I B L E
Proven & Probable:
0.77M
0.77M
08/26/2020
0.00M
Measured & Indicated:
0.83M
0.83M
08/26/2020
0.00M
Inferred:
0.04M
0.04M
08/26/2020
0.00M
Reserves & Resources:
0.88M
0.88M
never
0.00M
C U R R E N T
Annual Production:
n/a
n/a
0oz.
Cash Cost:
n/a
n/a
08/26/2020
$0.00
Extra Operating Cost:
n/a
n/a
08/26/2020
$0.00
Average Grade:
2.00 g/t
2.00 g/t
08/26/2020
n/a
Recovery Rate:
(CG) 85.00%
(CG) 85.00%
08/26/2020
0.00%
F U T U R E
Proven & Probable:
1.00M
1.00M
08/26/2020
0.00M
Annual Production:
90,000oz.
90,000oz.
08/26/2020
0oz.
Cash Cost:
$700
$700
08/26/2020
$0
Extra Operating Cost:
$400
$400
08/26/2020
$0
SILVER
08/26/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
n/a
n/a
08/26/2020
0.00M
Measured & Indicated:
n/a
n/a
08/26/2020
0.00M
Inferred:
n/a
n/a
08/26/2020
0.00M
Reserves & Resources:
n/a
n/a
never
0.00M
P L A U S I B L E
Proven & Probable:
n/a
n/a
08/26/2020
0.00M
Measured & Indicated:
n/a
n/a
08/26/2020
0.00M
Inferred:
n/a
n/a
08/26/2020
0.00M
Reserves & Resources:
n/a
n/a
never
0.00M
C U R R E N T
Annual Production:
n/a
n/a
0oz.
Cash Cost:
n/a
n/a
08/26/2020
$0.00
Extra Operating Cost:
n/a
n/a
08/26/2020
$0.00
Average Grade:
n/a
n/a
08/26/2020
n/a
Recovery Rate:
n/a
n/a
08/26/2020
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
08/26/2020
0.00M
Annual Production:
n/a
n/a
08/26/2020
n/a
Cash Cost:
n/a
n/a
08/26/2020
n/a
Extra Operating Cost:
n/a
n/a
08/26/2020
n/a
Property
Last Analysis Data (08/26/2020)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
Cambodia , Cambodia
Okvau
100% (guess)
40,000
Open Pit
show
1 million oz open pit at 2 gpt.
40% After-Tax IRR.
$90 million capex.
Production in 2019.
Exploration
Cambodia , Cambodia
O'Chhung
100% (guess)
20,000
n/a
show
Early exploration
Total Land Package Size (ha):
60,000
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
Cambodia , Cambodia
Okvau
100% (guess)
40,000
Open Pit
show
1 million oz open pit at 2 gpt.
40% After-Tax IRR.
$90 million capex.
Production in 2019.
Exploration
Cambodia , Cambodia
O'Chhung
100% (guess)
20,000
n/a
show
Early exploration
Total Land Package Size (ha):
60,000
Profitability (by resource)
Proven & Probable
08/26/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
100.00%
100.00%
n/a
0.00%
Percentage Silver:
n/a
n/a
n/a
0.00%
Total (Gold Eq. Oz.):
0.90M
0.90M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
2.34M
P L A U S I B L E
Gold Eq. Oz.:
0.77M
0.77M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
1.99M
Maximum Profit (Gold):
$914.10M
$779.90M
n/a
$-134.20M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$914.10M
$779.90M
n/a
$-134.20M
Max Profit / Current MCap:
3.979
2.374
n/a
-1.605
Max Profit Per Share (Gold):
$1.76
$1.50
n/a
$-0.26
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$1.76
$1.50
n/a
$-0.26
Total Free Profit Per Share:
$1.14
$0.68
n/a
$-0.46
FD Mkt. Cap / Gold Eq.:
$300.31
$429.41
n/a
$129.10
FD Mkt. Cap / Silver Eq.:
$4.21
$5.81
n/a
$1.60
FD Mkt. Cap / Per Metal as % Spot Price:
15.37%
23.49%
n/a
8.12%
Measured & Indicated
08/26/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
100.00%
100.00%
n/a
0.00%
Percentage Silver:
n/a
n/a
n/a
0.00%
Total (Gold Eq. Oz.):
1.00M
1.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
2.60M
P L A U S I B L E
Gold Eq. Oz.:
0.83M
0.83M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
2.16M
Maximum Profit (Gold):
$995.35M
$849.23M
n/a
$-146.12M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$995.35M
$849.23M
n/a
$-146.12M
Max Profit / Current MCap:
4.333
2.585
n/a
-1.747
Max Profit Per Share (Gold):
$1.91
$1.63
n/a
$-0.28
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$1.91
$1.63
n/a
$-0.28
Total Free Profit Per Share:
$1.30
$0.82
n/a
$-0.48
FD Mkt. Cap / Gold Eq.:
$275.80
$394.36
n/a
$118.56
FD Mkt. Cap / Silver Eq.:
$3.87
$5.34
n/a
$1.47
FD Mkt. Cap / Per Metal as % Spot Price:
14.12%
21.57%
n/a
7.45%
Reserves & Resources
08/26/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
100.00%
100.00%
n/a
0.00%
Percentage Silver:
n/a
n/a
n/a
0.00%
Total (Gold Eq. Oz.):
1.10M
1.10M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
2.86M
P L A U S I B L E
Gold Eq. Oz.:
0.88M
0.88M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
2.27M
Maximum Profit (Gold):
$1,046.13M
$892.55M
n/a
$-153.58M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$1,046.13M
$892.55M
n/a
$-153.58M
Max Profit / Current MCap:
4.554
2.717
n/a
-1.837
Max Profit Per Share (Gold):
$2.01
$1.72
n/a
$-0.30
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$2.01
$1.72
n/a
$-0.30
Total Free Profit Per Share:
$1.40
$0.90
n/a
$-0.50
FD Mkt. Cap / Gold Eq.:
$262.41
$375.22
n/a
$112.81
FD Mkt. Cap / Silver Eq.:
$3.68
$5.08
n/a
$1.40
FD Mkt. Cap / Per Metal as % Spot Price:
13.43%
20.52%
n/a
7.09%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
08/26/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
AUD 0.7184
AUD 0.7751
01/16/2021
Spot Gold:
$1,953.50
$1,828.20
01/16/2021
$-125.30
Spot Silver:
$27.41
$24.75
01/16/2021
$-2.66
Gold:Silver Ratio:
71.27
73.87
01/16/2021
2.60
Spot Gold (Future):
$2,500.00
$2,500.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
25.00
25.00
0.00
Gold Cash Cost:
$750.00
$750.00
$0.00
Gold Extra Operating Cost:
$350.00
$350.00
$0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Cash Cost:
$10.00
$10.00
$0.00
Silver Extra Operating Cost:
$6.00
$6.00
$0.00
Silver Avg. Recovery Rate:
75.00%
75.00%
0.00%
Plausibility of P & P:
100.00%
100.00%
0.00%
Plausibility of M & I:
80.00%
80.00%
0.00%
Plausibility of Inferred:
50.00%
50.00%
0.00%
Tax Rate:
30.00%
30.00%
0.00%
Tax Rate (Future):
40.00%
40.00%
0.00%
Future Valuation Multiplier:
15.00%
15.00%
0.00%
Follow us on: